<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£40,152</td><td>£40,754</td><td>£41,773</td><td>£42,817</td><td>£44,102</td><td>£209,599</td></tr><tr><td>Total Expenses</td><td>£37,753</td><td>£37,859</td><td>£38,004</td><td>£38,153</td><td>£38,324</td><td>£190,093</td></tr><tr><td>Profit Before Tax</td><td>£2,399</td><td>£2,895</td><td>£3,769</td><td>£4,665</td><td>£5,778</td><td>£19,506</td></tr><tr><td>Profit After Tax      </td><td>£1,943</td><td>£2,345</td><td>£3,053</td><td>£3,779</td><td>£4,680</td><td>£15,800</td></tr><tr><td>Change In Property Value</td><td>£19,999</td><td>£20,499</td><td>£37,820</td><td>£48,305</td><td>£55,594</td><td>£182,217</td></tr><tr><td>Net Return</td><td>£21,942</td><td>£22,844</td><td>£40,873</td><td>£52,083</td><td>£60,275</td><td>£198,016</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>